Lister Lane, Bradford BD2
View Property Listing
Yorkshire and The Humber, England, BD2
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1800
Initial Investment
£93,500First YearProfit From Rental Income
£39,503
↗ 42%After 5 Years
Change In Property Value
£86,469
↗ 29%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £12,537 | £12,582 | £12,626 | £12,692 | £12,759 | £63,196 |
| Profit Before Tax | £9,063 | £9,342 | £9,627 | £10,118 | £10,620 | £48,769 |
| Profit After Tax | £7,341 | £7,567 | £7,798 | £8,195 | £8,602 | £39,503 |
| Change In Property Value | £10,500 | £17,078 | £19,655 | £20,834 | £18,403 | £86,469 |
| Net Return | £17,841 | £24,644 | £27,453 | £29,029 | £27,006 | £125,972 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change